2.902
Revenue¥B
6.105
6.411
6.587
6.738
7.034
7.122
7.378
7.747
8.030
8.104
3.219
2.87%
3.35%
83
4.17
Revenue growth%
33.23
32.76
34.02
33.32
30.40
30.53
30.75
31.43
28.63
27.19
15.07
30.53
31.09
20
21.04
Gross margin%
29.53
30.30
27.87
28.25
28.69
25.74
23.47
25.45
26.16
24.25
13.65
25.45
27.01
57
18.17
Operating margin%
22.09
19.52
21.86
22.53
21.50
24.49
22.64
20.94
22.43
22.12
15.66
22.43
22.11
76
10.19
Net margin%
2.92
4.39
2.73
5.69
3.46
6.27
5.60
7.43
8.98
7.55
25.91
7.43
5.65
70
20.05
P/E ratio (avg)x
14.15
14.68
15.02
15.01
14.26
14.38
15.98
17.65
18.90
19.27
31.21
17.65
15.01
9
19.18
EV/EBITx
28.34
27.32
28.79
32.88
32.52
35.82
39.50
43.32
49.85
46.97
15.28
43.32
34.35
47
12.43
FCF yield (avg)%
10.34
11.49
10.44
11.44
12.70
14.48
17.13
18.14
20.68
18.60
22.44
18.14
13.59
89
28.45
FCF margin%
6.59
7.55
5.96
6.18
8.81
9.83
11.10
13.31
15.96
15.10
21.30
13.31
9.32
54
1.398
FCF / Net incomex
0.246
0.266
0.273
0.246
0.242
0.237
0.215
0.209
0.199
0.193
1.128
0.209
0.239
69
7.71
ROIC%
23.82
23.47
22.86
21.20
22.26
22.38
21.43
18.68
20.91
18.91
17.01
20.91
21.84
93
3.24
Return on equity%
15.72
16.43
17.49
16.94
16.55
15.46
14.26
15.12
17.21
14.50
16.59
15.12
16.08
33
24.08
Return on assets%
18.23
15.48
15.62
15.58
15.12
12.74
14.37
16.73
14.95
13.26
26.19
14.37
15.30
86
0.27
EPS¥
0.42
0.44
0.45
0.46
0.43
0.41
0.44
0.40
0.43
0.40
0.30
(1.09%)
0.29%
—
6.69
EPS growth%
9.78
9.63
10.15
9.56
8.54
8.38
7.75
9.25
9.40
11.03
16.64
9.25
9.48
43
0.31
Bookvalue per sh¥
0.16
0.17
0.18
0.20
0.19
0.21
0.19
0.18
0.18
0.17
0.60
(2.42%)
(0.35%)
—
0.58
FCF per share¥
0.53
0.48
0.43
0.47
0.53
0.54
0.50
0.48
0.47
0.52
0.34
(0.46%)
0.38%
—
0.35
Dividend per sh¥
0.32
0.32
0.28
0.26
0.26
0.23
0.24
0.25
0.25
0.22
0.60
(3.08%)
(3.77%)
—
8.26
Div yield (avg)%
12.19
11.19
10.97
12.40
11.05
9.59
7.33
6.19
6.79
5.24
13.39
6.79
10.28
81
22.25
Payout ratio%
14.28
11.73
9.71
11.32
11.24
11.68
10.12
10.02
10.56
10.97
16.23
10.56
11.10
14
2.635
Shares (diluted)B
2.414
2.669
2.855
2.953
3.160
3.577
3.950
4.220
4.171
3.870
2.720
4.14%
4.40%
20
21.58
Buyback yield%
11.09
9.21
8.40
8.55
6.26
7.12
5.19
3.79
5.37
7.68
10.00
5.37
7.40
64
1.290
D/E ratiox
1.431
1.562
1.584
1.611
1.664
1.787
1.637
1.831
1.695
1.872
0.958
1.787
1.651
63
2.643
Enterprise value¥B
1.175
1.026
0.934
0.906
0.990
1.001
0.920
0.872
0.800
0.695
3.279
(6.84%)
(6.48%)
90
5.550
LT debt¥B
9.425
10.11
9.596
10.67
10.44
11.64
11.86
12.59
12.70
14.03
0.580
6.09%
3.89%
27
Revenue
¥8.104B
3.35%
1.00×
Cost of revenue
¥4.705B
3.78%
1.04×
Operating expenses
¥1.292B
2.62%
0.93×
Cash and investments
21.90%
Spread over hurdle
63.03%